REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
170 Hemphill School Rd NW, Atlanta, GA 30331
$153,000 • 2 beds • 1 baths • 812 sqft

This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $32,130 initial cash invested.

Cash On Cash
-1.68%
Cap Rate
6.48%
Rent
$1,144
Cashflow
-$45
Rent Confidence:  High
Annual
$13,728
Median
$1,200
Avg
$1,145
Samples
25
Financing
Purchase Price  $153k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $32,130
Downpayment  20% $30,600
Closing costs  1% $1,530
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,144
Total Expenses  $1,189
Mortgage P&I  71% $814
Property Taxes  2% $24
Home Insurance  5% $54
PManagement  10% $114
CapEx  5% $57
Vacancy  6% $69
Maintenance  5% $57
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13440 Boulder Park Dr SW$975218001.2 mi
243 Stratford Dr NW$1195218321.3 mi
32980 Delmar Ln NW$1399218211.6 mi
42950 Martin Luther King Jr Dr SW, Apt 2C$975218501.7 mi
52950 Martin Luther King Jr Dr SW, Apt 2D$975218501.7 mi
62950 Martin Luther King Jr Dr SW, Apt 2B$975218501.7 mi
72950 Martin Luther King Jr Dr SW, Apt 2H$975218501.7 mi
82950 Martin Luther King Jr Dr SW, Apt 2G$975218501.7 mi
92950 Martin Luther King Jr Dr SW, Apt 7F$975218501.8 mi
102950 Martin Luther King Jr Dr SW, Apt 6G$975218501.8 mi
112950 Martin Luther King Jr Dr SW, Apt 6C$1055218501.8 mi
124175 Renfrew Ct SW, Apt B$1400218501.9 mi
133040 Delmar Ln NW$1499217501.5 mi
143751 Martin Luther King Jr Dr SW$129521.58761.1 mi
153787 Martin Luther King Jr Dr SW, Apt B7$1200216701.3 mi
163787 Martin Luther King Jr Dr SW, Apt A9$1200216701.4 mi
173787 Martin Luther King Jr Dr SW, Apt A4$1200216701.4 mi
183787 Martin Luther King Jr Dr SW, Apt E4$1200216701.4 mi
193815 Martin Luther King Jr Dr SW, Apt G8$1200216701.4 mi
203815 Martin Luther King Jr Dr SW, Apt G9$1200216701.4 mi
213815 Martin Luther King Jr Dr SW, Apt E1$1200216701.4 mi
223815 Martin Luther King Jr Dr SW, Apt G12$1200216701.4 mi
23337 Fairburn Rd NW, Unit B$1400210.5 mi
24120 Hemphill School Rd NW$12702111190.2 mi
252950 Martin Luther King Jr Dr SW, Apt 4B$7002110001.8 mi

Projections